18.66
Revenue¥B
58.09
56.98
55.96
55.87
54.92
55.28
54.89
55.20
55.75
56.47
20.86
0.56%
(0.02%)
14
10.94
Revenue growth%
18.15
17.32
16.63
15.62
14.51
13.77
13.17
14.19
13.68
13.90
10.90
13.77
14.35
31
19.93
Gross margin%
22.40
21.31
19.78
21.90
20.27
21.95
22.18
21.93
23.70
21.68
3.06
21.95
21.92
11
20.10
Operating margin%
29.97
30.34
30.46
31.85
32.98
30.27
27.91
30.39
29.71
31.99
4.83
30.27
30.37
78
29.77
Net margin%
7.92
5.45
3.64
1.80
0.40
2.00
2.44
2.24
4.16
2.01
22.00
2.24
2.34
46
30.88
P/E ratio (avg)x
14.25
16.76
19.52
18.99
22.53
26.53
31.10
34.06
33.12
36.03
6.301
33.12
24.53
68
10.56
EV/EBITx
37.71
42.96
42.18
49.11
52.76
59.42
70.80
72.58
80.27
80.47
14.30
72.58
56.09
89
13.99
FCF yield (avg)%
17.38
16.23
13.35
14.26
13.93
14.66
13.74
13.67
13.14
14.66
7.39
13.74
14.09
38
6.45
FCF margin%
13.92
14.69
16.41
14.16
16.28
13.68
16.43
15.25
16.14
13.97
14.81
15.25
14.97
11
1.702
FCF / Net incomex
0.145
0.144
0.152
0.148
0.150
0.149
0.153
0.162
0.159
0.156
0.466
0.156
0.151
73
20.87
ROIC%
26.82
24.00
24.14
25.73
24.17
26.56
23.95
22.22
23.53
24.02
6.66
23.95
24.08
76
21.81
Return on equity%
20.97
22.51
24.56
23.31
20.73
19.89
18.95
17.82
20.06
18.26
4.84
18.95
20.40
69
2.46
Return on assets%
14.79
14.17
17.10
17.39
17.51
17.95
20.15
18.21
19.94
18.76
15.92
18.76
17.73
15
4.52
EPS¥
2.04
2.05
1.97
2.12
2.04
1.94
1.70
1.73
1.60
1.63
4.65
(4.37%)
(3.39%)
—
15.36
EPS growth%
21.44
23.86
25.57
24.56
21.60
23.37
24.15
26.72
24.49
26.57
7.45
24.49
24.32
7
4.63
Bookvalue per sh¥
3.14
3.37
3.81
4.39
4.78
5.26
5.51
5.73
5.90
6.49
8.56
6.29%
7.80%
—
7.59
FCF per share¥
3.24
2.97
3.23
2.86
2.62
2.68
2.49
2.51
2.58
2.36
7.41
(2.10%)
(2.41%)
—
8.55
Dividend per sh¥
14.18
14.43
16.79
17.54
19.28
23.30
24.02
25.15
26.82
30.24
3.68
9.41%
9.66%
—
7.25
Div yield (avg)%
22.40
20.17
22.16
22.67
21.33
19.02
17.21
17.90
16.17
15.81
22.99
17.21
19.60
20
3.45
Payout ratio%
22.77
21.54
23.53
23.70
21.68
20.92
21.52
21.97
23.18
26.17
13.20
21.97
22.37
53
1.837
Shares (diluted)B
1.720
1.865
1.775
1.746
1.727
1.822
2.052
1.987
2.172
2.132
1.851
4.30%
2.34%
56
12.15
Buyback yield%
13.52
13.01
11.58
8.76
9.48
11.34
14.27
11.55
11.38
9.83
8.11
11.38
11.47
48
0.109
D/E ratiox
0.181
0.195
0.193
0.192
0.196
0.179
0.164
0.142
0.154
0.162
1.175
0.162
0.180
60
24.55
Enterprise value¥B
8.418
7.855
7.131
6.498
7.062
6.661
6.299
6.641
6.805
6.512
42.06
(1.61%)
(2.05%)
67
23.30
LT debt¥B
56.32
59.95
68.55
80.22
79.10
81.00
81.07
79.38
95.51
99.27
39.24
4.65%
7.02%
94
Revenue
¥56.47B
(0.02%)
1.00×
Cost of revenue
¥31.69B
(0.17%)
0.99×
Operating expenses
¥7.389B
(0.01%)
1.00×
Cash and investments
19.77%
Goodwill & intangibles
16.55%
Spread over hurdle
46.32%